EX-99.1 2 c00838exv99w1.htm EXHIBIT 99.1 Ehxibit 99.1
Exhibit 99.1
Reconciliation of GAAP to Supplemental Schedule 1 FFO Amounts
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2010     Three Months Ended March 31, 2009  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
 
Pro Forma Funds from Operations
  $ 40,773     $ 8,976     $ (12,828 )   $ 36,921     $ 52,251     $ (1,400 )   $ (2,038 )   $ 48,813  
Adjustments:
                                                               
Continuing operations:
                                                               
Depreciation and amortization
    (109,019 )     (1,027 )     12,819       (97,227 )     (104,860 )     (642 )     10,880       (94,622 )
Depreciation and amortization related to non-real estate assets
    3,973       2       (69 )     3,906       4,307       2       (58 )     4,251  
Provision for operating real estate impairment losses
                            (510 )                 (510 )
Gain on dispositions of real estate related to unconsolidated entities and other
    2,642             (2,130 )     512       10,864             (253 )     10,611  
Income tax benefit on Gain on dispositions of real estate related to unconsolidated entities
    (8 )                 (8 )     (1 )                 (1 )
Gain on dispositions of non-depreciable assets and other
                            (681 )                 (681 )
Discontinued operations:
                                                               
Depreciation and amortization
    (792 )           150       (642 )     (18,734 )           2,223       (16,511 )
Depreciation and amortization related to non-real estate assets
    6             10       16       87             (13 )     74  
Provision for operating real estate impairment (losses) recoveries
    (7,225 )                 (7,225 )     3,364             (95 )     3,269  
Gain on dispositions of real estate
    26,339             (10,086 )     16,253       4,546             (4,373 )     173  
Income tax (benefit) expense arising from disposals
    1,052                   1,052       (215 )                 (215 )
 
                                               
Total adjustments
    (83,032 )     (1,025 )     694       (83,363 )     (101,833 )     (640 )     8,311       (94,162 )
 
Noncontrolling interests in Aimco Operating Partnership’s share of adjustments
    5,808                   5,808       7,109                   7,109  
Amounts allocable to participating securities
    194                   194       542                   542  
 
Equity in income (losses) of unconsolidated real estate partnerships
    7,951       (7,951 )                 (2,040 )     2,040              
Net (income) loss attributable to noncontrolling interests in consolidated real estate partnerships
    (12,134 )           12,134             6,273             (6,273 )      
 
                                               
Net (loss) income attributable to Aimco common stockholders
  $ (40,440 )   $     $     $ (40,440 )   $ (37,698 )   $     $     $ (37,698 )
 
                                               

 

 


 

Asset Management and Tax Credit Revenues
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2010     Three Months Ended March 31, 2009  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Amortization of deferred tax credit income
  $ 6,602     $     $     $ 6,602     $ 7,867     $     $     $ 7,867  
 
                                                               
Asset management revenues
    136             771       907       697             390       1,087  
 
                                                               
Transaction revenues
                                                               
Deferred asset management fees
                                               
Promotes
    (890 )                 (890 )     502                   502  
Other GP transactional fees
    828                   828       233                   233  
Tax credit syndication fees
    (2,419 )                 (2,419 )     240                   240  
 
                                               
Total transaction revenues
  $ (2,481 )   $     $     $ (2,481 )   $ 975     $     $     $ 975